CashFlowRE
Sign in Sign up
511 4th St
C Composite 55.09
Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +21.4/30.0
  • DSCR +6.8/10.0
  • Appreciation +5.5/10.0
  • 1% rule +5.4/10.0
  • Schools +4.8/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.2/15.0

$109,000

511 4th St · Plainview, NE 68769
3 bd · 2.0 ba · 1,525 sqft · SingleFamily public records · 5 Days on market
Built 1925 Est $98k · 12% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits at 511 N 4th St in Plainview! This 3-bedroom, 2-bath home offers plenty of space and potential for its next owner. Situated on a corner lot, the property provides added yard space and curb appeal. The upper level features three bedrooms and a full bathroom, while the main floor includes a second bathroom, laundry, office space, living room, and an additional step-down family room complete with a cozy wood-burning stove. A bonus room in the basement offers flexible space that could be used for a hobby room, workout area, playroom, or additional storage. The attached 1.5-car garage provides convenient parking and storage, and the large backyard offers plenty of room for out

Key facts

  • Wood-burning stove
  • Large backyard
  • Bonus room

Tags

CORNER LOTWOOD-BURNING STOVEBONUS ROOMLARGE BACKYARD

Property features AI

Exterior

  • Parking: Attached garage with garage door opener; 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property (zoned SF)
  • Construction: Frame construction with vinyl siding
  • Exterior features: Wood fencing; Asphalt roof

Interior

  • Kitchen: Electric range; Refrigerator
  • Bathrooms: Main level bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Fireplace in the living room; Partial basement
  • Laundry & utility: Gas water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $109k.

Deal economics

  • At list price, monthly cash flow is $161 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $109k).

Location & tenants

  • Location reads 79/100 on livability (#37 in NE, #2,023 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Plainview Public Schools (rural): math 55% / reading 55% proficiency, ranked #112 of 245 in NE (top 46%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 6 active listings in the ZIP; 15 units permitted in Pierce County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($754 loan paydown + $1k appreciation (1.0% local appreciation)).
  • At projected returns (1.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $109,000

Questions for the listing agent

  1. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.04%
Cap rate
8.07%
Cash-on-cash
6.35%
DSCR
1.28
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$97,600
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
203 1st St 0.56mi 3/2.0 1,376 (-10%) 12mo $114,640 $83 48
110 Locust Ave 0.58mi 2/2.0 (-1) 1,404 (-8%) 11mo $100,000 $71 46
209 King St 0.45mi 2/2.0 (-1) 1,660 (+9%) 21mo $135,500 $82 42
216 King St 0.70mi 3/1.0 1,408 (-8%) 14mo $55,000 $39 39
105 West St 0.74mi 3/3.0 1,688 (+11%) 6mo $150,000 $89 38
204 Main St 0.62mi 4/2.0 (+1) 1,644 (+8%) 18mo $105,000 $64 38
102 9th 0.54mi 3/2.0 1,312 (-14%) 17mo $105,000 $80 37
107 Locust Ave 0.55mi 3/1.0 1,342 (-12%) 19mo $52,875 $39 35
108 West 0.65mi 3/1.0 1,374 (-10%) 19mo $44,000 $32 33
103 Elm St 0.71mi 3/1.0 1,322 (-13%) 18mo $55,000 $42 26
207 Maple St 0.69mi 3/1.0 1,743 (+14%) 18mo $58,000 $33 25

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.01% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
8.0%
Equity multiple
1.40×
Total profit
$12,359
Equity at exit
$37,252
10-year hold
IRR
12.0%
Equity multiple
2.46×
Total profit
$44,529
Equity at exit
$49,537

Cash invested: $30,520 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
83 Strongly Landlord-Friendly
State Nebraska
83 Strongly Landlord-Friendly · R+13
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempted; moderate court pace.

ZIP-level market 68769

Home prices YoY
0.6%
Active inventory
6
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,130 medium interval (Pro) →
Mortgage (P&I)
$572
Tax from tax record
$114 /mo · $1,373/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$161

Break-even live

Break-even rent $926
Max offer price $109,000
Occupancy floor 81%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$27,250
Closing costs
$3,270
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 5 events

  1. 2026-06-09
    statusdays on market $109,000 Pending 5 DOM
  2. 2026-06-08
    days on market $109,000 Active 4 DOM
  3. 2026-06-07
    days on market $109,000 Active 3 DOM
  4. 2026-06-05
    remarks 699-char remark
  5. 2026-06-05
    listed $109,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast NE · Resets to sale price

Current annual tax
$1,373 · $114/mo
Projected year-2 tax
$1,886 · $157/mo
Expected delta
+$513/yr (+$43/mo · 37.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,561
− Mortgage interest
−$6,106
− Property taxes
−$1,373
− Insurance
−$545
− Repairs & maintenance
−$1,085
− Management
−$1,085
− Depreciation
−$3,171
Taxable income
$197
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$47
After-tax cash flow
$1,889/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Plainview Public Schools
NCES district ID
3175570
Math proficiency
55% ▲ 5.00%
Reading proficiency
55% ▬ 0.00%
Median HH income
$43,388
Composite
48.11/100
National rank
#4748
State rank
#112 of 245 in NE

Livability — Plainview

Score
79/100
State rank
#37
US rank
#2023

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment F Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plainview, NE
Population (ZIP)
1,685

Population outlook (Pierce County) Hauer SSP2

Today (2025)
7,246 people
By 2030
7,267 · +0.3%
By 2040
7,323 · +1.1%
By 2050
7,303 · +0.8%
By 2075
7,624 · +5.2%
By 2100
7,283 · +0.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 2% Portuguese 2% Slovak 2%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Pierce

2024 margin
Solid R (+76.3) · D 11.4% · R 87.8%
2008→2024 swing
-26.7pp toward R · 2008: -49.7pp · 2024: -76.3pp
All cycles
2024: R+76.3 2020: R+74.3 2016: R+74.6 2012: R+60.6 2008: R+49.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.01%
Current HPI
159.9202
Rent YoY
Metro
State GDP YoY
▲ 0.68%
F500 in state
2

Industry mix (Fortune 500 HQ in NE)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-04 Listed $109,000 NNEMLS

Property tax history

+3.2%/yr

Latest (2025): $1,373 · +16.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…